[AYER] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 264.13%
YoY- 50.88%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 523 3,786 2,107 1,738 272 4,292 3,579 -72.35%
PBT 4,634 13,213 10,726 6,506 1,768 9,675 8,313 -32.33%
Tax -1,309 -3,811 -3,078 -1,856 -491 -2,888 -2,339 -32.16%
NP 3,325 9,402 7,648 4,650 1,277 6,787 5,974 -32.40%
-
NP to SH 3,325 9,402 7,648 4,650 1,277 6,787 5,974 -32.40%
-
Tax Rate 28.25% 28.84% 28.70% 28.53% 27.77% 29.85% 28.14% -
Total Cost -2,802 -5,616 -5,541 -2,912 -1,005 -2,495 -2,395 11.06%
-
Net Worth 262,105 259,004 256,679 253,840 251,666 252,174 250,788 2.99%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 3,742 - - - 3,741 - -
Div Payout % - 39.81% - - - 55.13% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 262,105 259,004 256,679 253,840 251,666 252,174 250,788 2.99%
NOSH 74,887 74,856 74,833 74,879 74,678 74,829 74,862 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 635.76% 248.34% 362.98% 267.55% 469.49% 158.13% 166.92% -
ROE 1.27% 3.63% 2.98% 1.83% 0.51% 2.69% 2.38% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.70 5.06 2.82 2.32 0.36 5.74 4.78 -72.31%
EPS 4.44 12.56 10.22 6.21 1.71 9.07 7.98 -32.42%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.50 3.46 3.43 3.39 3.37 3.37 3.35 2.97%
Adjusted Per Share Value based on latest NOSH - 74,933
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.70 5.06 2.81 2.32 0.36 5.73 4.78 -72.31%
EPS 4.44 12.56 10.22 6.21 1.71 9.07 7.98 -32.42%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.5011 3.4597 3.4286 3.3907 3.3616 3.3684 3.3499 2.99%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.38 2.35 2.60 2.99 2.90 3.02 2.98 -
P/RPS 340.79 46.46 92.34 128.82 796.20 52.65 62.33 211.32%
P/EPS 53.60 18.71 25.44 48.15 169.59 33.30 37.34 27.33%
EY 1.87 5.34 3.93 2.08 0.59 3.00 2.68 -21.38%
DY 0.00 2.13 0.00 0.00 0.00 1.66 0.00 -
P/NAPS 0.68 0.68 0.76 0.88 0.86 0.90 0.89 -16.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 24/02/03 29/11/02 28/08/02 28/05/02 26/02/02 -
Price 2.37 2.22 2.60 2.80 2.80 3.00 3.00 -
P/RPS 339.36 43.89 92.34 120.63 768.75 52.30 62.75 209.05%
P/EPS 53.38 17.68 25.44 45.09 163.74 33.08 37.59 26.42%
EY 1.87 5.66 3.93 2.22 0.61 3.02 2.66 -20.98%
DY 0.00 2.25 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.68 0.64 0.76 0.83 0.83 0.89 0.90 -17.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment